| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 10 522.00 | 10 522.00 | | 10 522.00 |
AH Goodwill | 576 410.00 | | 576 410.00 | 576 410.00 |
AT Other tangible assets | 380 653.00 | 115 675.00 | 264 978.00 | 380 653.00 |
BH Other financial assets | 560.00 | | 560.00 | 560.00 |
BJ TOTAL (I) | 968 145.00 | 126 197.00 | 841 948.00 | 968 145.00 |
BZ Other receivables | 19 033.00 | | 19 033.00 | 19 033.00 |
CF Cash and cash equivalents | 163 417.00 | | 163 417.00 | 163 417.00 |
CH Prepaid expenses | 9 382.00 | | 9 382.00 | 9 382.00 |
CJ TOTAL (II) | 191 833.00 | | 191 833.00 | 191 833.00 |
CO Grand total (0 to V) | 1 159 977.00 | 126 197.00 | 1 033 780.00 | 1 159 977.00 |
CP Shares due in less than one year | 560.00 | | | 560.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 386 000.00 | 386 000.00 | | 386 000.00 |
DD Legal reserve (1) | 38 600.00 | 38 600.00 | | 38 600.00 |
DG Other reserves | 227 541.00 | 163 766.00 | | 227 541.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 23 405.00 | 63 775.00 | | 23 405.00 |
DL TOTAL (I) | 675 545.00 | 652 141.00 | | 675 545.00 |
DU Loans and Debts from Credit Institutions (3) | 186 222.00 | 6 194.00 | | 186 222.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 029.00 | 844.00 | | 4 029.00 |
DX Trade payables and related accounts | 19 519.00 | 20 367.00 | | 19 519.00 |
DY Tax and social security liabilities | 137 704.00 | 129 368.00 | | 137 704.00 |
EA Other liabilities | 10 762.00 | 580.00 | | 10 762.00 |
EC TOTAL (IV) | 358 235.00 | 157 353.00 | | 358 235.00 |
EE Grand total (I to V) | 1 033 780.00 | 809 493.00 | | 1 033 780.00 |
EG Accrued income and payables due within one year | 175 143.00 | 154 223.00 | | 175 143.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 247 013.00 | | 1 247 013.00 | 1 247 013.00 |
FJ Net sales | 1 247 013.00 | | 1 247 013.00 | 1 247 013.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 729.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1 252 743.00 | |
FW Other purchases and external expenses | | | 469 675.00 | |
FX Taxes, duties, and similar payments | | | 13 213.00 | |
FY Salaries and Wages | | | 531 843.00 | |
FZ Social Security Contributions | | | 130 403.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 25 752.00 | |
GE Other Expenses | | | 32 952.00 | |
GF Total Operating Expenses (II) | | | 1 203 839.00 | |
GG - OPERATING RESULT (I - II) | | | 48 904.00 | |
GR Interest and similar expenses | | | 1 415.00 | |
GU Total financial expenses (VI) | | | 1 415.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 415.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 47 489.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 5 729.00 | 4 005.00 | | 5 729.00 |
A4 Equity method investments | 32 952.00 | 27 937.00 | | 32 952.00 |
HA Exceptional income from management transactions | 226.00 | 7 513.00 | | 226.00 |
HB Exceptional income from capital transactions | 1 000.00 | 15 800.00 | | 1 000.00 |
HD Total exceptional income (VII) | 1 226.00 | 23 313.00 | | 1 226.00 |
HE Exceptional expenses on management operations | | 395.00 | | |
HF Exceptional expenses on capital transactions | 24 486.00 | 705.00 | | 24 486.00 |
HH Total exceptional expenses (VIII) | 24 486.00 | 1 100.00 | | 24 486.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -23 260.00 | 22 212.00 | | -23 260.00 |
HK Income tax | 824.00 | 15 578.00 | | 824.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 253 969.00 | 1 210 784.00 | | 1 253 969.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 230 564.00 | 1 147 009.00 | | 1 230 564.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 23 405.00 | 63 775.00 | | 23 405.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 814 141.00 | | 515 514.00 | 814 141.00 |
I3 DECREASES Total Financial Fixed Assets | | | 560.00 | |
I4 DECREASES Grand Total | | 361 510.00 | 968 145.00 | |
IO DECREASES Total including other intangible assets | | | 586 932.00 | |
IY DECREASES Total Tangible Fixed Assets | | 361 510.00 | 380 653.00 | |
KD ACQUISITIONS Total including other intangible assets | 586 932.00 | | | 586 932.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 226 649.00 | | 515 514.00 | 226 649.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 560.00 | | | 560.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 181 889.00 | 25 752.00 | 81 443.00 | 181 889.00 |
PE DEPRECIATION Total including other intangible assets | 10 522.00 | | | 10 522.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 171 367.00 | 25 752.00 | 81 443.00 | 171 367.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 19 519.00 | 19 519.00 | | 19 519.00 |
8C Staff and Related Accounts | 72 120.00 | 72 120.00 | | 72 120.00 |
8D Social Security and Other Social Organizations | 47 239.00 | 47 239.00 | | 47 239.00 |
8K Other liabilities (including liabilities related to repo transactions) | 10 762.00 | 10 762.00 | | 10 762.00 |
UT Other financial assets | 560.00 | 560.00 | | 560.00 |
VB VAT | 909.00 | 909.00 | | 909.00 |
VG Loans with a maturity of up to one year at origin | 183 092.00 | | 110 603.00 | 183 092.00 |
VH Loans with a maturity of more than one year at origin | 3 130.00 | 3 130.00 | | 3 130.00 |
VI Group and Associates | 4 029.00 | 4 029.00 | | 4 029.00 |
VJ Loans taken out during the year | 183 092.00 | | | 183 092.00 |
VK Loans repaid during the year | 3 064.00 | | | 3 064.00 |
VM Income taxes | 17 911.00 | 17 911.00 | | 17 911.00 |
VQ Other Taxes, Duties, and Similar Debts | 260.00 | 260.00 | | 260.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 213.00 | 213.00 | | 213.00 |
VS Prepaid expenses | 9 382.00 | 9 382.00 | | 9 382.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 28 975.00 | 28 975.00 | | 28 975.00 |
VW VAT | 18 084.00 | 18 084.00 | | 18 084.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 358 235.00 | 175 143.00 | 110 603.00 | 358 235.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 10 954.00 | 8 242.00 | | 10 954.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 38 924.00 | 36 205.00 | | 38 924.00 |
ST Other accounts | 279 512.00 | 166 790.00 | | 279 512.00 |
XQ Rental, rental and co-ownership charges | 81 324.00 | 25 021.00 | | 81 324.00 |
YT Subcontracting | 69 916.00 | 111 318.00 | | 69 916.00 |
YW Business tax | 2 259.00 | 2 235.00 | | 2 259.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 13 213.00 | 10 477.00 | | 13 213.00 |
YY Amount of VAT collected | 249 403.00 | 253 191.00 | | 249 403.00 |
YZ Total deductible VAT on goods and services | 34 046.00 | 61 799.00 | | 34 046.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 469 675.00 | 339 334.00 | | 469 675.00 |
